Create a sensitivity analysis using this data in excel:

Statement of Financial Position - USD ( $ ) in Millions Dec. 31,2019 Current assets: Cash and equivalents Trade receivables Inventories Prepaid expenses and other current assets Assets held for sale Total current assets Net plant and equipment Goodwill Intangible assets Deferred income taxes Other assets Total assets Current liabilities: Short-term debt Accounts payable Accrued expenses Cash dividends payable Income taxes payable Liabilities held for sale Total current liabilities Noncurrent liabilities: Long-term debt Deferred income taxes Noncurrent income taxes payable Other liabilities Total noncurrent liabilities Common stock (par value of $0.01 per share): Issued - 550.0 shares in 2019 and 2018 outstanding - 319.8 shares in 2019 and 328.1 shares in 2018 Additional paid-in-capital Retained earnings Common stock held in treasury Accumulated other comprehensive income (loss) Noncontrolling interest Total stockholders' equity Total liabilities and stockholders' equity